The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥622.38Fair value¥3,516.42Bull¥4,920.84
FairClose
52-week traded range
52W low ¥2,402.0052W high ¥2,785.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LOOK HOLDINGS INCORPORATED closed at ¥2,614.00, 25.7% below the consensus fair value of ¥3,516.42 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,183.85
+60.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,920.84
+88.2%
√(22.5 × EPS × BVPS)
EPS=197.62, BVPS=5445.83
P/E Fair Value
¥3,952.40
+51.2%
EPS × 20x (sector P/E)
EPS=197.62, Sector P/E=20x
Peter Lynch (PEG)
¥1,001.93
-61.7%
EPS × Growth% (PEG = 1 is fair)
EPS=197.62, g=5.1%
EV/EBITDA
¥3,430.87
+31.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.49B
Dividend Discount (DDM)
¥1,276.48
-51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.12, r=10%, g=2%
Book Value (P/B)
¥622.38
-76.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5445.83, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥2,614.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: -5.1%
Margin of Safety
¥3,264.27
+24.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4352.36, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.